investorscraft@gmail.com

Intrinsic ValueZhejiang Sf Oilless Bearing Co.,Ltd. (300817.SZ)

Previous Close$20.50
Intrinsic Value
Upside potential
Previous Close
$20.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zhejiang Sf Oilless Bearing operates as a specialized manufacturer of sliding bearing and bushing products, serving diverse industrial sectors across China. The company's core revenue model centers on producing and selling a comprehensive portfolio of self-lubricating, water-lubricating, and various other bearing types that eliminate or reduce the need for external lubrication systems. This positions the firm within the critical industrial components sector, catering to demanding applications where reliability and maintenance reduction are paramount. Its products are engineered for use across hydraulic systems, automotive components, engineering machinery, and precision equipment in fields ranging from industrial automation to aerospace and medical devices. The company has established a niche market position by focusing on technical bearing solutions that offer enhanced performance characteristics compared to conventional alternatives. This specialization allows it to compete effectively in segments requiring high durability and specific operational conditions, rather than competing solely on price in standardized bearing markets. The broad application spectrum, from agricultural machinery to clean energy and oil drilling platforms, demonstrates the versatility of its product line and provides some diversification against sector-specific economic cycles. Founded in 1988 and based in Jiashan, the company has developed long-term relationships within China's industrial supply chains, leveraging its technical expertise to maintain relevance in an evolving manufacturing landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 848.7 million with net income of CNY 67.4 million, translating to a net profit margin of approximately 7.9%. Operating cash flow generation was healthy at CNY 69.5 million, providing adequate coverage for capital expenditures of CNY 64.2 million. The business demonstrates moderate profitability within its industrial niche, with operating cash flow closely aligned with capital investment requirements for maintaining production capabilities.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.31, reflecting its earnings capacity relative to the current share base. Capital expenditure levels indicate ongoing investment in manufacturing infrastructure, though the negative cash flow from investing activities suggests a net outflow for property, plant and equipment. The relationship between operating cash flow and capital expenditures points to a business funding its growth investments primarily through internal cash generation.

Balance Sheet And Financial Health

Zhejiang Sf maintains a conservative financial structure with cash and equivalents of CNY 48.6 million against total debt of CNY 77.7 million. The moderate debt level relative to the company's market capitalization of approximately CNY 4.9 billion indicates a strong equity base and low financial leverage. The balance sheet appears adequately positioned to support ongoing operations without significant liquidity concerns, with a beta of 0.384 suggesting lower volatility than the broader market.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.20 per share. This dividend represents a payout of approximately 65% of diluted EPS, indicating a commitment to returning capital while retaining earnings for reinvestment. The balance between dividend distributions and retained earnings suggests a strategy focused on both shareholder returns and funding organic growth opportunities within its specialized bearing markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.9 billion and revenue of CNY 848.7 million, the company trades at a revenue multiple of around 5.8x. The P/E ratio based on current earnings is approximately 73x, reflecting market expectations for future growth in its specialized industrial components segment. The valuation multiples suggest investors anticipate expansion beyond current profitability levels, potentially driven by increased adoption of its technical bearing solutions.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its specialized product portfolio targeting maintenance-reduction applications across multiple industrial sectors. Its longevity since 1988 provides established manufacturing expertise and customer relationships within China's industrial base. The outlook will depend on continued adoption of advanced bearing technologies in target markets like clean energy, automation, and automotive, where performance characteristics may outweigh cost considerations. The broad application diversity provides some insulation against sector-specific downturns.

Sources

Company filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount